[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -26.84%
YoY- -408.13%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 274,072 132,295 705,355 674,512 455,203 336,159 221,177 15.41%
PBT -31,295 -26,967 -193,147 -138,815 -109,317 -84,381 -62,581 -37.07%
Tax 1,539 -7,391 -31,095 -25,098 109,317 84,381 62,581 -91.60%
NP -29,756 -34,358 -224,242 -163,913 0 0 0 -
-
NP to SH -29,756 -34,358 -224,242 -163,913 -129,232 -97,826 -67,039 -41.89%
-
Tax Rate - - - - - - - -
Total Cost 303,828 166,653 929,597 838,425 455,203 336,159 221,177 23.64%
-
Net Worth 2,024 1,848 57,131 107,132 140,278 169,018 203,395 -95.41%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,024 1,848 57,131 107,132 140,278 169,018 203,395 -95.41%
NOSH 202,421 184,802 178,536 178,554 175,348 170,726 162,716 15.71%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -10.86% -25.97% -31.79% -24.30% 0.00% 0.00% 0.00% -
ROE -1,470.00% -1,859.18% -392.50% -153.00% -92.12% -57.88% -32.96% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 135.40 71.59 395.08 377.76 259.60 196.90 135.93 -0.26%
EPS -14.70 -18.70 -125.60 -91.80 -73.70 -57.30 -41.20 -49.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.32 0.60 0.80 0.99 1.25 -96.03%
Adjusted Per Share Value based on latest NOSH - 178,768
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.94 15.90 84.77 81.07 54.71 40.40 26.58 15.42%
EPS -3.58 -4.13 -26.95 -19.70 -15.53 -11.76 -8.06 -41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0024 0.0022 0.0687 0.1288 0.1686 0.2031 0.2445 -95.45%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.25 0.23 0.22 0.27 0.38 0.38 0.33 -
P/RPS 0.18 0.32 0.06 0.07 0.15 0.19 0.24 -17.49%
P/EPS -1.70 -1.24 -0.18 -0.29 -0.52 -0.66 -0.80 65.51%
EY -58.80 -80.83 -570.91 -340.00 -193.95 -150.79 -124.85 -39.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.00 23.00 0.69 0.45 0.48 0.38 0.26 2016.45%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 23/05/03 28/02/03 26/11/02 23/08/02 31/05/02 28/02/02 -
Price 0.26 0.24 0.25 0.27 0.37 0.39 0.37 -
P/RPS 0.19 0.34 0.06 0.07 0.14 0.20 0.27 -20.93%
P/EPS -1.77 -1.29 -0.20 -0.29 -0.50 -0.68 -0.90 57.16%
EY -56.54 -77.47 -502.40 -340.00 -199.19 -146.92 -111.35 -36.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 26.00 24.00 0.78 0.45 0.46 0.39 0.30 1874.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment